N

Next Entertainment World Co Ltd
KOSDAQ:160550

Watchlist Manager
Next Entertainment World Co Ltd
KOSDAQ:160550
Watchlist
Price: 2 255 KRW -2.59% Market Closed
Market Cap: 62.9B KRW
Have any thoughts about
Next Entertainment World Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

127B
+7%
Revenue
Growth Rates:
1 Year
-7%
3 Years
-13%
5 Years
-6%
7 Years
+16%
10 Years
+52%
-14.3B
-70%
Operating Income
Growth Rates:
1 Year
-
3 Years
-57%
5 Years
+20%
7 Years
-1 104%
10 Years
-
-19.4B
-40%
Net Income
Growth Rates:
1 Year
+3%
3 Years
-
5 Years
-20%
7 Years
-400%
10 Years
-

Earnings Waterfall
Next Entertainment World Co Ltd

Revenue
127B KRW
Cost of Revenue
-111.7B KRW
Gross Profit
15.3B KRW
Operating Expenses
-29.6B KRW
Operating Income
-14.3B KRW
Other Expenses
-5.1B KRW
Net Income
-19.4B KRW

Income Statement
Next Entertainment World Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
83 804
N/A
61 981
-26%
41 668
-33%
47 544
+14%
68 735
+45%
82 586
+20%
93 643
+13%
92 953
-1%
115 407
+24%
125 724
+9%
139 503
+11%
143 177
+3%
109 041
-24%
94 539
-13%
81 230
-14%
93 929
+16%
134 991
+44%
161 223
+19%
153 731
-5%
162 078
+5%
135 430
-16%
149 180
+10%
161 945
+9%
146 124
-10%
160 075
+10%
140 432
-12%
141 509
+1%
143 467
+1%
146 365
+2%
141 528
-3%
144 205
+2%
167 247
+16%
147 635
-12%
155 617
+5%
150 859
-3%
127 142
-16%
136 590
+7%
129 148
-5%
117 084
-9%
118 221
+1%
127 007
+7%
Gross Profit
Cost of Revenue
(63 020)
(47 452)
(35 209)
(39 993)
(56 685)
(73 839)
(85 041)
(85 909)
(98 186)
(99 921)
(105 832)
(107 918)
(85 152)
(73 587)
(65 512)
(74 109)
(109 024)
(133 949)
(123 631)
(137 155)
(115 358)
(120 875)
(131 338)
(111 278)
(119 340)
(104 454)
(106 425)
(109 935)
(116 197)
(113 978)
(116 282)
(129 519)
(109 256)
(117 565)
(113 155)
(102 735)
(112 936)
(104 350)
(93 631)
(96 721)
(111 701)
Gross Profit
20 785
N/A
14 529
-30%
6 461
-56%
7 551
+17%
12 050
+60%
8 747
-27%
8 601
-2%
7 045
-18%
17 222
+144%
25 803
+50%
33 672
+30%
35 259
+5%
23 889
-32%
20 951
-12%
15 718
-25%
19 820
+26%
25 968
+31%
27 274
+5%
30 102
+10%
24 925
-17%
20 073
-19%
28 305
+41%
30 607
+8%
34 846
+14%
40 735
+17%
35 978
-12%
35 084
-2%
33 532
-4%
30 167
-10%
27 549
-9%
27 923
+1%
37 728
+35%
38 379
+2%
38 052
-1%
37 704
-1%
24 408
-35%
23 653
-3%
24 797
+5%
23 453
-5%
21 499
-8%
15 306
-29%
Operating Income
Operating Expenses
(11 631)
(8 465)
(9 397)
(9 867)
(10 682)
(11 274)
(11 683)
(12 559)
(14 301)
(19 161)
(22 541)
(23 618)
(25 071)
(26 109)
(30 442)
(33 359)
(35 887)
(37 880)
(38 163)
(37 368)
(37 880)
(36 454)
(38 110)
(37 882)
(36 559)
(39 821)
(47 752)
(40 100)
(39 220)
(25 788)
(28 610)
(31 124)
(33 327)
(30 836)
(30 726)
(28 910)
(22 966)
(30 380)
(30 327)
(29 888)
(29 557)
Selling, General & Administrative
(11 046)
(8 007)
(8 388)
(8 799)
(9 617)
(10 759)
(10 994)
(11 925)
(13 541)
(18 293)
(20 171)
(22 681)
(24 065)
(24 957)
(27 810)
(30 294)
(32 408)
(34 672)
(33 872)
(32 444)
(32 289)
(30 650)
(31 684)
(31 309)
(29 935)
(33 731)
(33 736)
(33 742)
(34 251)
(22 119)
(24 354)
(26 768)
(28 768)
(27 363)
(25 505)
(23 258)
(20 980)
(27 737)
(27 774)
(27 412)
(27 176)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(140)
(294)
(452)
(569)
(517)
(393)
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(584)
(458)
(945)
(1 003)
(1 005)
(514)
(689)
(635)
(760)
(868)
(927)
(937)
(1 007)
(1 151)
(1 434)
(1 869)
(2 283)
(3 208)
(3 899)
(4 532)
(5 198)
(5 805)
(6 286)
(6 279)
(6 173)
(5 521)
(5 071)
(4 898)
(4 734)
(3 669)
(4 226)
(4 356)
(4 559)
(3 473)
(3 244)
(2 646)
(1 986)
(2 643)
(2 553)
(2 476)
(2 381)
Other Operating Expenses
0
0
(64)
(65)
(60)
0
0
0
0
0
(1 443)
0
0
0
(1 198)
(1 196)
(1 196)
0
(392)
(392)
(393)
0
0
0
0
0
(8 428)
(1 067)
(235)
0
(30)
0
0
0
(1 977)
(3 005)
0
0
0
0
0
Operating Income
9 154
N/A
6 064
-34%
(2 937)
N/A
(2 316)
+21%
1 367
N/A
(2 527)
N/A
(3 084)
-22%
(5 516)
-79%
2 920
N/A
6 642
+127%
11 129
+68%
11 639
+5%
(1 184)
N/A
(5 158)
-336%
(14 724)
-185%
(13 538)
+8%
(9 919)
+27%
(10 606)
-7%
(8 062)
+24%
(12 445)
-54%
(17 808)
-43%
(8 149)
+54%
(7 504)
+8%
(3 037)
+60%
4 175
N/A
(3 843)
N/A
(12 668)
-230%
(6 567)
+48%
(9 053)
-38%
1 761
N/A
(687)
N/A
6 604
N/A
5 052
-24%
7 215
+43%
6 978
-3%
(4 502)
N/A
688
N/A
(5 583)
N/A
(6 874)
-23%
(8 389)
-22%
(14 251)
-70%
Pre-Tax Income
Interest Income Expense
2 474
1 246
1 791
934
1 441
1 470
632
1 740
3 830
4 067
3 350
2 892
101
(1 438)
(555)
(1 296)
(1 063)
(4 105)
(3 689)
(3 932)
(4 339)
(2 121)
(2 653)
(2 490)
(2 900)
(1 415)
659
1 051
3 161
2 617
847
947
(812)
(6 248)
(6 782)
(7 601)
(7 071)
(5 355)
(5 325)
(5 555)
(5 120)
Non-Reccuring Items
(101)
(64)
0
0
0
0
0
46
9
(1 443)
0
(1 491)
(1 454)
(1 198)
0
0
0
(394)
0
0
0
0
0
(7 361)
(7 361)
(8 429)
0
0
(1 037)
(32 993)
(32 994)
(31 966)
(31 785)
(1 978)
0
0
(3 218)
(2 042)
(2 040)
(2 044)
(2 044)
Gain/Loss on Disposition of Assets
(74)
(73)
0
0
0
0
0
0
(41)
(88)
0
0
0
0
(71)
(303)
(303)
(304)
0
(7)
(7)
(109)
(81)
(119)
(119)
(345)
0
(349)
0
(1 354)
(1 352)
23
0
544
0
0
0
(30)
0
0
0
Total Other Income
444
489
563
218
143
5
55
58
44
51
(69)
(80)
(45)
(753)
(676)
(691)
(671)
(131)
(438)
(242)
136
(357)
(360)
1 041
718
5 922
5 792
5 022
4 673
618
336
132
133
117
808
(505)
(495)
(517)
(628)
(759)
(806)
Pre-Tax Income
11 899
N/A
7 661
-36%
(583)
N/A
(1 164)
-100%
2 951
N/A
(1 051)
N/A
(2 397)
-128%
(3 672)
-53%
6 762
N/A
9 228
+36%
14 410
+56%
12 960
-10%
(2 582)
N/A
(8 546)
-231%
(16 028)
-88%
(15 828)
+1%
(11 958)
+24%
(15 539)
-30%
(12 189)
+22%
(16 626)
-36%
(22 017)
-32%
(10 736)
+51%
(10 596)
+1%
(11 964)
-13%
(5 486)
+54%
(8 109)
-48%
(6 217)
+23%
(845)
+86%
(2 257)
-167%
(29 351)
-1 201%
(33 850)
-15%
(24 259)
+28%
(27 412)
-13%
(350)
+99%
1 004
N/A
(12 609)
N/A
(10 096)
+20%
(13 526)
-34%
(14 867)
-10%
(16 747)
-13%
(22 221)
-33%
Net Income
Tax Provision
(4 511)
(4 608)
(100)
1 798
607
1 969
(414)
(3 033)
(3 377)
(5 663)
(7 137)
(3 527)
(1 030)
1 085
2 754
2 007
1 002
775
3 011
3 051
2 657
(350)
(2 426)
(3 144)
(2 746)
(1 672)
(1 854)
(1 556)
(1 680)
1 165
1 351
205
265
(1 229)
(1 194)
229
219
(267)
(249)
153
375
Income from Continuing Operations
7 388
3 053
(684)
633
3 558
917
(2 811)
(6 705)
3 384
3 566
7 272
9 432
(3 612)
(7 461)
(13 273)
(13 820)
(10 955)
(14 764)
(9 178)
(13 575)
(19 360)
(11 086)
(13 023)
(15 109)
(8 233)
(9 781)
(8 071)
(2 401)
(3 937)
(28 185)
(32 499)
(24 055)
(27 147)
(1 579)
(189)
(12 380)
(9 877)
(13 793)
(15 116)
(16 594)
(21 846)
Income to Minority Interest
18
3
5
90
318
465
253
(373)
(243)
824
871
(111)
(264)
(398)
(219)
1 263
1 148
908
1 574
2 702
3 142
2 477
2 520
1 128
989
4 223
4 789
5 489
4 921
10 298
9 700
8 532
9 608
(3 275)
(1 856)
856
(138)
5 377
4 185
2 450
2 452
Net Income (Common)
7 390
N/A
3 056
-59%
(679)
N/A
723
N/A
3 876
+436%
1 382
-64%
(2 558)
N/A
(7 078)
-177%
3 141
N/A
4 390
+40%
8 142
+85%
9 319
+14%
(3 878)
N/A
(7 860)
-103%
(13 493)
-72%
(12 557)
+7%
(9 807)
+22%
(13 855)
-41%
(7 604)
+45%
(10 872)
-43%
(16 217)
-49%
(8 609)
+47%
(10 501)
-22%
(13 980)
-33%
(7 243)
+48%
(5 558)
+23%
(3 281)
+41%
2 817
N/A
480
-83%
(22 016)
N/A
(26 385)
-20%
(19 044)
+28%
(20 828)
-9%
(12 281)
+41%
(10 709)
+13%
(21 753)
-103%
(19 979)
+8%
(11 401)
+43%
(12 437)
-9%
(13 877)
-12%
(19 392)
-40%
EPS (Diluted)
615.83
N/A
160.84
-74%
-24.25
N/A
25.82
N/A
143.55
+456%
49.35
-66%
-94.74
N/A
-262.14
-177%
112.17
N/A
156.78
+40%
301.55
+92%
345.14
+14%
-143.62
N/A
-291.11
-103%
-499.74
-72%
-465.07
+7%
-363.22
+22%
-494.82
-36%
-271.57
+45%
-388.28
-43%
-579.17
-49%
-307.46
+47%
-375.03
-22%
-499.28
-33%
-258.67
+48%
-198.5
+23%
-117.17
+41%
100.6
N/A
17.19
-83%
-788.91
N/A
-945.49
-20%
-682.43
+28%
-746.35
-9%
-440.08
+41%
-383.73
+13%
-779.5
-103%
-715.92
+8%
-408.53
+43%
-445.68
-9%
-497.26
-12%
-694.89
-40%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.